What is the intrinsic value of DML.TO?

As of 2025-06-16, the Intrinsic Value of Denison Mines Corp (DML.TO) is (1.51) CAD. This DML.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.23 CAD, the upside of Denison Mines Corp is -167.60%.

The range of the Intrinsic Value is (3.27) - (0.99) CAD

Is DML.TO undervalued or overvalued?

Based on its market price of 2.23 CAD and our intrinsic valuation, Denison Mines Corp (DML.TO) is overvalued by 167.60%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

	Range	Selected	Upside
a
DCF (Growth 5y)	(3.27) - (0.99)	(1.51)	-167.6%
DCF (Growth 10y)	(0.99) - (2.97)	(1.45)	-164.9%
DCF (EBITDA 5y)	(0.32) - (0.43)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(0.50) - (0.64)	(1,234.50)	-123450.0%
Fair Value	-3.20 - -3.20	-3.20	-243.55%
P/E	(0.38) - (0.02)	(0.06)	-102.6%
EV/EBITDA	(0.13) - (0.18)	(0.16)	-107.3%
EPV	(0.43) - (0.60)	(0.51)	-123.1%
DDM - Stable	(1.44) - (6.28)	(3.86)	-273.1%
DDM - Multi	(1.23) - (4.20)	(1.91)	-185.4%